[MFCB] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 28.81%
YoY- -22.86%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 440,616 291,622 133,920 635,304 465,058 312,209 150,330 104.67%
PBT 115,943 74,372 30,428 129,102 90,949 57,652 29,338 149.75%
Tax -28,737 -19,187 -7,783 -35,440 -22,709 -14,617 -7,064 154.61%
NP 87,206 55,185 22,645 93,662 68,240 43,035 22,274 148.20%
-
NP to SH 61,918 38,828 16,044 57,927 44,970 27,359 14,423 163.91%
-
Tax Rate 24.79% 25.80% 25.58% 27.45% 24.97% 25.35% 24.08% -
Total Cost 353,410 236,437 111,275 541,642 396,818 269,174 128,056 96.63%
-
Net Worth 679,560 648,619 633,726 612,580 593,010 584,497 588,032 10.11%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 6,684 6,686 - 15,931 6,738 6,744 - -
Div Payout % 10.80% 17.22% - 27.50% 14.99% 24.65% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 679,560 648,619 633,726 612,580 593,010 584,497 588,032 10.11%
NOSH 222,806 222,893 223,143 224,388 224,625 224,806 231,508 -2.51%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 19.79% 18.92% 16.91% 14.74% 14.67% 13.78% 14.82% -
ROE 9.11% 5.99% 2.53% 9.46% 7.58% 4.68% 2.45% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 197.76 130.83 60.02 283.13 207.04 138.88 64.93 109.97%
EPS 27.79 17.42 7.19 25.81 20.02 12.17 6.23 170.73%
DPS 3.00 3.00 0.00 7.10 3.00 3.00 0.00 -
NAPS 3.05 2.91 2.84 2.73 2.64 2.60 2.54 12.96%
Adjusted Per Share Value based on latest NOSH - 224,342
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 44.58 29.51 13.55 64.28 47.05 31.59 15.21 104.67%
EPS 6.26 3.93 1.62 5.86 4.55 2.77 1.46 163.69%
DPS 0.68 0.68 0.00 1.61 0.68 0.68 0.00 -
NAPS 0.6876 0.6563 0.6412 0.6198 0.60 0.5914 0.595 10.11%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.80 1.70 1.58 1.60 1.65 1.68 1.64 -
P/RPS 0.91 1.30 2.63 0.57 0.80 1.21 2.53 -49.39%
P/EPS 6.48 9.76 21.97 6.20 8.24 13.80 26.32 -60.68%
EY 15.44 10.25 4.55 16.13 12.13 7.24 3.80 154.41%
DY 1.67 1.76 0.00 4.44 1.82 1.79 0.00 -
P/NAPS 0.59 0.58 0.56 0.59 0.62 0.65 0.65 -6.24%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 26/08/13 21/05/13 25/02/13 28/11/12 16/08/12 21/05/12 -
Price 1.89 1.82 1.79 1.59 1.61 1.69 1.66 -
P/RPS 0.96 1.39 2.98 0.56 0.78 1.22 2.56 -47.96%
P/EPS 6.80 10.45 24.90 6.16 8.04 13.89 26.65 -59.73%
EY 14.70 9.57 4.02 16.24 12.43 7.20 3.75 148.40%
DY 1.59 1.65 0.00 4.47 1.86 1.78 0.00 -
P/NAPS 0.62 0.63 0.63 0.58 0.61 0.65 0.65 -3.09%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment